Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.84% first-year return on $82,113 initial cash invested.
-13.84%
Cash On Cash
2.61%
Cap Rate
0.43
DSCR
$1,816
Rent
-$947
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,816 income − $2,763 expenses = $947 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,113
Downpayment
20%
$61,060
Closing costs
1%
$3,053
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,816
Total Expenses
$2,763
Mortgage P&I
85%
$1,537
Property Taxes
14%
$246
Home Insurance
6%
$108
HOA
0%
$0
Property Management
15%
$272
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$454